Nacity Property Service Group Co Ltd
SSE:603506

Watchlist Manager
Nacity Property Service Group Co Ltd Logo
Nacity Property Service Group Co Ltd
SSE:603506
Watchlist
Price: 11.04 CNY 1.66% Market Closed
Market Cap: 2.1B CNY

Relative Value

The Relative Value of one Nacity Property Service Group Co Ltd stock under the Base Case scenario is 9.46 CNY. Compared to the current market price of 11.04 CNY, Nacity Property Service Group Co Ltd is Overvalued by 14%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
9.46 CNY
Overvaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
69
Median 3Y
1.2
Median 5Y
1.3
Industry
3.6
Forward
1
vs History
4
vs Industry
32
Median 3Y
15.1
Median 5Y
15.4
Industry
16.5
Forward
12.3
vs History
87
vs Industry
21
Median 3Y
13.5
Median 5Y
15
Industry
10.9
vs History
80
vs Industry
19
Median 3Y
12.4
Median 5Y
16.4
Industry
12.8
vs History
71
vs Industry
15
Median 3Y
2
Median 5Y
2.3
Industry
0.8
vs History
74
vs Industry
81
Median 3Y
0.6
Median 5Y
0.8
Industry
6.4
Forward
0.5
vs History
55
vs Industry
66
Median 3Y
3.8
Median 5Y
4.2
Industry
11.8
vs History
6
vs Industry
40
Median 3Y
8.5
Median 5Y
8.8
Industry
15.8
Forward
4.4
vs History
6
vs Industry
44
Median 3Y
8.5
Median 5Y
8.8
Industry
18.9
vs History
87
vs Industry
50
Median 3Y
8
Median 5Y
9.5
Industry
18.4
vs History
85
vs Industry
44
Median 3Y
8.3
Median 5Y
10.5
Industry
20.2
vs History
71
vs Industry
20
Median 3Y
1.2
Median 5Y
1.4
Industry
0.7

Multiples Across Competitors

Competitors Multiples
Nacity Property Service Group Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Nacity Property Service Group Co Ltd
SSE:603506
2B CNY 1.1 67 11.3 11.3
US
CBRE Group Inc
NYSE:CBRE
37.5B USD 1 37.3 18.6 26.7
CN
Ke Holdings Inc
HKEX:2423
175B HKD 1.7 40.1 22.4 28.1
US
Zillow Group Inc
NASDAQ:ZG
16.1B USD 7.2 -143.8 240 -75.8
US
Jones Lang LaSalle Inc
NYSE:JLL
10.8B USD 0.5 19.8 10.8 13.9
CA
FirstService Corp
TSX:FSV
11B CAD 1.5 60.7 17.8 26.9
CA
Colliers International Group Inc
TSX:CIGI
8.5B CAD 1.3 37.9 12.9 20.8
US
Compass Inc
NYSE:COMP
3.9B USD 0.7 -25.4 -63.7 -26.4
HK
China Overseas Property Holdings Ltd
HKEX:2669
17.7B HKD 1.3 11.7 5.7 5.7
UK
Cushman & Wakefield PLC
NYSE:CWK
2.3B USD 0.2 17.4 8.8 11.7
JP
Relo Group Inc
TSE:8876
292.5B JPY 2 -92.3 5.1 9.2
P/E Multiple
Earnings Growth PEG
CN
Nacity Property Service Group Co Ltd
SSE:603506
Average P/E: 36.5
67
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
37.3
36%
1
CN
K
Ke Holdings Inc
HKEX:2423
40.1
-1%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -143.8 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
19.8
24%
0.8
CA
FirstService Corp
TSX:FSV
60.7
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
37.9
41%
0.9
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -25.4 N/A N/A
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
11.7
12%
1
UK
Cushman & Wakefield PLC
NYSE:CWK
17.4
38%
0.5
JP
Relo Group Inc
TSE:8876
Negative Multiple: -92.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Nacity Property Service Group Co Ltd
SSE:603506
Average EV/EBIT: 17.2
11.3
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
26.7
27%
1
CN
K
Ke Holdings Inc
HKEX:2423
28.1
37%
0.8
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -75.8 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
13.9
14%
1
CA
FirstService Corp
TSX:FSV
26.9
9%
3
CA
Colliers International Group Inc
TSX:CIGI
20.8
14%
1.5
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -26.4 N/A N/A
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.7
9%
0.6
UK
Cushman & Wakefield PLC
NYSE:CWK
11.7
16%
0.7
JP
Relo Group Inc
TSE:8876
9.2
N/A N/A